{ "ticker": { "uuid": "f6a0c97a-1e0e-4f43-bb18-677b12f2de45", "symbol": "NUS", "name": "Nu Skin Enterprises Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Household & Personal Products", "page_url": "https://sharemaestro.com/factors/ticker/f6a0c97a-1e0e-4f43-bb18-677b12f2de45/", "api_url": "https://sharemaestro.com/factors/api/tickers/f6a0c97a-1e0e-4f43-bb18-677b12f2de45/" }, "latest_snapshot": { "ticker": { "uuid": "f6a0c97a-1e0e-4f43-bb18-677b12f2de45", "symbol": "NUS", "name": "Nu Skin Enterprises Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Household & Personal Products", "page_url": "https://sharemaestro.com/factors/ticker/f6a0c97a-1e0e-4f43-bb18-677b12f2de45/", "api_url": "https://sharemaestro.com/factors/api/tickers/f6a0c97a-1e0e-4f43-bb18-677b12f2de45/" }, "week_end_date": "2026-07-19", "universe": "USD_US", "score": { "os": 0.71, "value": 0.98, "quality": 0.32, "momentum": 0.08, "coverage": 0.97, "confidence": 0.94, "delta": -2 }, "headline_factors": { "price": 5.24, "market_cap": 254404845.32, "pe_ratio": 4.6658, "earnings_yield": 0.2373, "ebitda_to_ev": 0.3885, "shareholder_yield": 0.1246, "roe": 0.0687, "piotroski_f_score": 6, "momentum_12_1": -0.3808, "volatility_252d": 0.5543 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 4.6658, "ev_ebitda": 2.5741, "earnings_yield": 0.2373, "fcf_yield": 0.3311, "shareholder_yield": 0.1246 }, "quality": { "roe": 0.0687, "roic": 0.077, "gross_margin": 0.6931, "fcf_margin": 0.0766, "piotroski_f_score": 6 }, "growth": { "revenue_growth_1y": -0.1417, "eps_growth_1y": null, "fcf_growth_1y": -0.2723 }, "momentum": { "price_return_12m": -0.3537, "momentum_12_1": -0.3808, "relative_strength": -0.5026 }, "scores": { "value_percentile": 0.98, "quality_percentile": 0.32, "momentum_percentile": 0.08, "growth_composite": 95, "yield_composite": 4, "overall_composite": 29, "os_score": 0.71, "factor_coverage": 0.97, "signal_confidence": 0.94 } } }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 5.37, "os": 0.83, "value": 0.98, "quality": 0.65, "momentum": 0.14, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 4.7816, "earnings_yield": 0.2329, "shareholder_yield": 0.1216, "roe": 0.0687, "momentum_12_1": -0.0807 }, { "week_end_date": "2026-06-14", "price": 5.47, "os": 0.84, "value": 0.98, "quality": 0.64, "momentum": 0.18, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 4.8706, "earnings_yield": 0.2296, "shareholder_yield": 0.1193, "roe": 0.0687, "momentum_12_1": -0.1758 }, { "week_end_date": "2026-06-21", "price": 5.02, "os": 0.83, "value": 0.98, "quality": 0.64, "momentum": 0.1, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 4.4699, "earnings_yield": 0.2452, "shareholder_yield": 0.13, "roe": 0.0687, "momentum_12_1": -0.2179 }, { "week_end_date": "2026-06-28", "price": 5.28, "os": 0.84, "value": 0.98, "quality": 0.65, "momentum": 0.16, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 4.7015, "earnings_yield": 0.2359, "shareholder_yield": 0.1236, "roe": 0.0687, "momentum_12_1": -0.2637 }, { "week_end_date": "2026-07-05", "price": 5.01, "os": 0.71, "value": 0.98, "quality": 0.34, "momentum": 0.07, "confidence": 0.961, "coverage": 0.97, "pe_ratio": 4.461, "earnings_yield": 0.2455, "shareholder_yield": 0.1303, "roe": 0.0687, "momentum_12_1": -0.3807 }, { "week_end_date": "2026-07-12", "price": 5.23, "os": 0.69, "value": 0.98, "quality": 0.34, "momentum": 0.02, "confidence": 0.951, "coverage": 0.97, "pe_ratio": 4.6569, "earnings_yield": 0.2377, "shareholder_yield": 0.1248, "roe": 0.0687, "momentum_12_1": -0.3917 }, { "week_end_date": "2026-07-19", "price": 5.24, "os": 0.71, "value": 0.98, "quality": 0.32, "momentum": 0.08, "confidence": 0.94, "coverage": 0.97, "pe_ratio": 4.6658, "earnings_yield": 0.2373, "shareholder_yield": 0.1246, "roe": 0.0687, "momentum_12_1": -0.3808 } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1485159000, "cost_of_revenue": 453761000, "gross_profit": 1031398000, "ebit": 210145000, "ebitda": 262406000, "pretax_income": 196197000, "tax_provision": 35993000, "net_income": 160204000, "net_income_to_common": 160204000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 238630000, "total_current_assets": 547698000, "total_assets": 1405313000, "short_term_debt": 38440000, "long_term_debt": 204187000, "total_debt": 364253000, "total_liabilities": 600073000, "total_equity": 805240000, "shares_outstanding": 50301000, "goodwill_and_intangibles": 126239000 }, "cash_flow": { "operating_cash_flow": 80286000, "capital_expenditure": 34277000, "free_cash_flow": 114563000, "dividends_paid": 11834000, "share_repurchases": -20040000, "shares_issued": null, "net_debt_issued": -172238000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1485159000, "cost_of_revenue": 453761000, "gross_profit": 1031398000, "ebit": 210145000, "ebitda": 262406000, "pretax_income": 196197000, "tax_provision": 35993000, "net_income": 160204000, "net_income_to_common": 160204000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 238630000, "total_current_assets": 547698000, "total_assets": 1405313000, "short_term_debt": 38440000, "long_term_debt": 204187000, "total_debt": 364253000, "total_liabilities": 600073000, "total_equity": 805240000, "shares_outstanding": 50301000, "goodwill_and_intangibles": 126239000 }, "cash_flow": { "operating_cash_flow": 80286000, "capital_expenditure": 34277000, "free_cash_flow": 114563000, "dividends_paid": 11834000, "share_repurchases": -20040000, "shares_issued": null, "net_debt_issued": -172238000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1485159000, "cost_of_revenue": 453761000, "gross_profit": 1031398000, "ebit": 210145000, "ebitda": 262406000, "pretax_income": 196197000, "tax_provision": 35993000, "net_income": 160204000, "net_income_to_common": 160204000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 238630000, "total_current_assets": 547698000, "total_assets": 1405313000, "short_term_debt": 38440000, "long_term_debt": 204187000, "total_debt": 364253000, "total_liabilities": 600073000, "total_equity": 805240000, "shares_outstanding": 50301000, "goodwill_and_intangibles": 126239000 }, "cash_flow": { "operating_cash_flow": 80286000, "capital_expenditure": 34277000, "free_cash_flow": 114563000, "dividends_paid": 11834000, "share_repurchases": -20040000, "shares_issued": null, "net_debt_issued": -172238000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1485159000, "cost_of_revenue": 453761000, "gross_profit": 1031398000, "ebit": 210145000, "ebitda": 262406000, "pretax_income": 196197000, "tax_provision": 35993000, "net_income": 160204000, "net_income_to_common": 160204000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 238630000, "total_current_assets": 547698000, "total_assets": 1405313000, "short_term_debt": 38440000, "long_term_debt": 204187000, "total_debt": 364253000, "total_liabilities": 600073000, "total_equity": 805240000, "shares_outstanding": 50301000, "goodwill_and_intangibles": 126239000 }, "cash_flow": { "operating_cash_flow": 80286000, "capital_expenditure": 34277000, "free_cash_flow": 114563000, "dividends_paid": 11834000, "share_repurchases": -20040000, "shares_issued": null, "net_debt_issued": -172238000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1485159000, "cost_of_revenue": 453761000, "gross_profit": 1031398000, "ebit": 210145000, "ebitda": 262406000, "pretax_income": 196197000, "tax_provision": 35993000, "net_income": 160204000, "net_income_to_common": 160204000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 238630000, "total_current_assets": 547698000, "total_assets": 1405313000, "short_term_debt": 38440000, "long_term_debt": 204187000, "total_debt": 364253000, "total_liabilities": 600073000, "total_equity": 805240000, "shares_outstanding": 50301000, "goodwill_and_intangibles": 126239000 }, "cash_flow": { "operating_cash_flow": 80286000, "capital_expenditure": 34277000, "free_cash_flow": 114563000, "dividends_paid": 11834000, "share_repurchases": -20040000, "shares_issued": null, "net_debt_issued": -172238000 } }, { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1485159000, "cost_of_revenue": 453761000, "gross_profit": 1031398000, "ebit": 90877000, "ebitda": 143138000, "pretax_income": 196197000, "tax_provision": 35993000, "net_income": 160204000, "net_income_to_common": 160204000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 238630000, "total_current_assets": 547698000, "total_assets": 1405313000, "short_term_debt": 38440000, "long_term_debt": 204187000, "total_debt": 364253000, "total_liabilities": 600073000, "total_equity": 805240000, "shares_outstanding": 50301000, "goodwill_and_intangibles": 126239000 }, "cash_flow": { "operating_cash_flow": 80286000, "capital_expenditure": 34277000, "free_cash_flow": 114563000, "dividends_paid": 11834000, "share_repurchases": -20040000, "shares_issued": null, "net_debt_issued": -172238000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1732084000, "cost_of_revenue": 550233000, "gross_profit": 1181851000, "ebit": -148642000, "ebitda": -78832000, "pretax_income": -175051000, "tax_provision": -28457000, "net_income": -146594000, "net_income_to_common": -146594000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 186883000, "total_current_assets": 538599000, "total_assets": 1468914000, "short_term_debt": 47922000, "long_term_debt": 363613000, "total_debt": 478225000, "total_liabilities": 817459000, "total_equity": 651455000, "shares_outstanding": 49662000, "goodwill_and_intangibles": 157903000 }, "cash_flow": { "operating_cash_flow": 111742000, "capital_expenditure": 41583000, "free_cash_flow": 153325000, "dividends_paid": 11927000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -112886000 } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 1732084000, "cost_of_revenue": 550233000, "gross_profit": 1181851000, "ebit": -148642000, "ebitda": -78832000, "pretax_income": -175051000, "tax_provision": -28457000, "net_income": -146594000, "net_income_to_common": -146594000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 186883000, "total_current_assets": 538599000, "total_assets": 1468914000, "short_term_debt": 47922000, "long_term_debt": 363613000, "total_debt": 478225000, "total_liabilities": 817459000, "total_equity": 651455000, "shares_outstanding": 49662000, "goodwill_and_intangibles": 157903000 }, "cash_flow": { "operating_cash_flow": 111742000, "capital_expenditure": 41583000, "free_cash_flow": 153325000, "dividends_paid": 11927000, "share_repurchases": 0, "shares_issued": null, "net_debt_issued": -112886000 } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 320608000, "cost_of_revenue": 106145000, "gross_profit": 214463000, "ebit": 6849000, "ebitda": 19191000, "pretax_income": 2599000, "tax_provision": 763000, "net_income": 1836000, "net_income_to_common": 1836000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 198654000, "total_current_assets": 522888000, "total_assets": 1376798000, "short_term_debt": 20000000, "long_term_debt": 203593000, "total_debt": 277610000, "total_liabilities": 582711000, "total_equity": 794087000, "shares_outstanding": 49422000, "goodwill_and_intangibles": 122915000 }, "cash_flow": { "operating_cash_flow": -3919000, "capital_expenditure": 13714000, "free_cash_flow": 9795000, "dividends_paid": 2873000, "share_repurchases": -5011000, "shares_issued": null, "net_debt_issued": -489000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 320608000, "cost_of_revenue": 106145000, "gross_profit": 214463000, "ebit": 6849000, "ebitda": 19191000, "pretax_income": 2599000, "tax_provision": 763000, "net_income": 1836000, "net_income_to_common": 1836000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 198654000, "total_current_assets": 522888000, "total_assets": 1376798000, "short_term_debt": 20000000, "long_term_debt": 203593000, "total_debt": 277610000, "total_liabilities": 582711000, "total_equity": 794087000, "shares_outstanding": 49422000, "goodwill_and_intangibles": 122915000 }, "cash_flow": { "operating_cash_flow": -3919000, "capital_expenditure": 13714000, "free_cash_flow": 9795000, "dividends_paid": 2873000, "share_repurchases": -5011000, "shares_issued": null, "net_debt_issued": -489000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 320608000, "cost_of_revenue": 106145000, "gross_profit": 214463000, "ebit": 6849000, "ebitda": 19191000, "pretax_income": 2599000, "tax_provision": 763000, "net_income": 1836000, "net_income_to_common": 1836000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 198654000, "total_current_assets": 522888000, "total_assets": 1376798000, "short_term_debt": 20000000, "long_term_debt": 203593000, "total_debt": 277610000, "total_liabilities": 582711000, "total_equity": 794087000, "shares_outstanding": 49422000, "goodwill_and_intangibles": 122915000 }, "cash_flow": { "operating_cash_flow": -3919000, "capital_expenditure": 13714000, "free_cash_flow": 9795000, "dividends_paid": 2873000, "share_repurchases": -5011000, "shares_issued": null, "net_debt_issued": -489000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 320608000, "cost_of_revenue": 106145000, "gross_profit": 214463000, "ebit": 6849000, "ebitda": 19191000, "pretax_income": 2599000, "tax_provision": 763000, "net_income": 1836000, "net_income_to_common": 1836000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 198654000, "total_current_assets": 522888000, "total_assets": 1376798000, "short_term_debt": 20000000, "long_term_debt": 203593000, "total_debt": 277610000, "total_liabilities": 582711000, "total_equity": 794087000, "shares_outstanding": 49422000, "goodwill_and_intangibles": 122915000 }, "cash_flow": { "operating_cash_flow": -3919000, "capital_expenditure": 13714000, "free_cash_flow": 9795000, "dividends_paid": 2873000, "share_repurchases": -5011000, "shares_issued": null, "net_debt_issued": -489000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 320608000, "cost_of_revenue": 106145000, "gross_profit": 214463000, "ebit": 6849000, "ebitda": 19191000, "pretax_income": 2599000, "tax_provision": 763000, "net_income": 1836000, "net_income_to_common": 1836000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 198654000, "total_current_assets": 522888000, "total_assets": 1376798000, "short_term_debt": 20000000, "long_term_debt": 203593000, "total_debt": 277610000, "total_liabilities": 582711000, "total_equity": 794087000, "shares_outstanding": 49422000, "goodwill_and_intangibles": 122915000 }, "cash_flow": { "operating_cash_flow": -3919000, "capital_expenditure": 13714000, "free_cash_flow": 9795000, "dividends_paid": 2873000, "share_repurchases": -5011000, "shares_issued": null, "net_debt_issued": -489000 } }, { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 320608000, "cost_of_revenue": 106145000, "gross_profit": 214463000, "ebit": 5865000, "ebitda": 18207000, "pretax_income": 2599000, "tax_provision": 763000, "net_income": 1836000, "net_income_to_common": 1836000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 198654000, "total_current_assets": 522888000, "total_assets": 1376798000, "short_term_debt": 20000000, "long_term_debt": 203593000, "total_debt": 277610000, "total_liabilities": 582711000, "total_equity": 794087000, "shares_outstanding": 49422000, "goodwill_and_intangibles": 122915000 }, "cash_flow": { "operating_cash_flow": -3919000, "capital_expenditure": 13714000, "free_cash_flow": 9795000, "dividends_paid": 2873000, "share_repurchases": -5011000, "shares_issued": null, "net_debt_issued": -489000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 370320000, "cost_of_revenue": 108339000, "gross_profit": 261981000, "ebit": 22185000, "ebitda": 35097000, "pretax_income": 18191000, "tax_provision": 3700000, "net_income": 14491000, "net_income_to_common": 14491000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 238630000, "total_current_assets": 547698000, "total_assets": 1405313000, "short_term_debt": 38440000, "long_term_debt": 204187000, "total_debt": 364253000, "total_liabilities": 600073000, "total_equity": 805240000, "shares_outstanding": 49912000, "goodwill_and_intangibles": 126239000 }, "cash_flow": { "operating_cash_flow": 16620999, "capital_expenditure": 10760000, "free_cash_flow": 27380999, "dividends_paid": 2906000, "share_repurchases": -10020000, "shares_issued": null, "net_debt_issued": -5483000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 370320000, "cost_of_revenue": 108339000, "gross_profit": 261981000, "ebit": 22185000, "ebitda": 35097000, "pretax_income": 18191000, "tax_provision": 3700000, "net_income": 14491000, "net_income_to_common": 14491000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 238630000, "total_current_assets": 547698000, "total_assets": 1405313000, "short_term_debt": 38440000, "long_term_debt": 204187000, "total_debt": 364253000, "total_liabilities": 600073000, "total_equity": 805240000, "shares_outstanding": 49912000, "goodwill_and_intangibles": 126239000 }, "cash_flow": { "operating_cash_flow": 16620999, "capital_expenditure": 10760000, "free_cash_flow": 27380999, "dividends_paid": 2906000, "share_repurchases": -10020000, "shares_issued": null, "net_debt_issued": -5483000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 370320000, "cost_of_revenue": 108339000, "gross_profit": 261981000, "ebit": 22185000, "ebitda": 35097000, "pretax_income": 18191000, "tax_provision": 3700000, "net_income": 14491000, "net_income_to_common": 14491000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 238630000, "total_current_assets": 547698000, "total_assets": 1405313000, "short_term_debt": 38440000, "long_term_debt": 204187000, "total_debt": 364253000, "total_liabilities": 600073000, "total_equity": 805240000, "shares_outstanding": 49912000, "goodwill_and_intangibles": 126239000 }, "cash_flow": { "operating_cash_flow": 16620999, "capital_expenditure": 10760000, "free_cash_flow": 27380999, "dividends_paid": 2906000, "share_repurchases": -10020000, "shares_issued": null, "net_debt_issued": -5483000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 370320000, "cost_of_revenue": 108339000, "gross_profit": 261981000, "ebit": 22185000, "ebitda": 35097000, "pretax_income": 18191000, "tax_provision": 3700000, "net_income": 14491000, "net_income_to_common": 14491000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 238630000, "total_current_assets": 547698000, "total_assets": 1405313000, "short_term_debt": 38440000, "long_term_debt": 204187000, "total_debt": 364253000, "total_liabilities": 600073000, "total_equity": 805240000, "shares_outstanding": 49912000, "goodwill_and_intangibles": 126239000 }, "cash_flow": { "operating_cash_flow": 16620999, "capital_expenditure": 10760000, "free_cash_flow": 27380999, "dividends_paid": 2906000, "share_repurchases": -10020000, "shares_issued": null, "net_debt_issued": -5483000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 370320000, "cost_of_revenue": 108339000, "gross_profit": 261981000, "ebit": 22185000, "ebitda": 35097000, "pretax_income": 18191000, "tax_provision": 3700000, "net_income": 14491000, "net_income_to_common": 14491000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 238630000, "total_current_assets": 547698000, "total_assets": 1405313000, "short_term_debt": 38440000, "long_term_debt": 204187000, "total_debt": 364253000, "total_liabilities": 600073000, "total_equity": 805240000, "shares_outstanding": 49912000, "goodwill_and_intangibles": 126239000 }, "cash_flow": { "operating_cash_flow": 16620999, "capital_expenditure": 10760000, "free_cash_flow": 27380999, "dividends_paid": 2906000, "share_repurchases": -10020000, "shares_issued": null, "net_debt_issued": -5483000 } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "currency_reported": "USD", "is_restated": false, "income_statement": { "revenue": 370320000, "cost_of_revenue": 108339000, "gross_profit": 261981000, "ebit": 23244000, "ebitda": 36156000, "pretax_income": 18191000, "tax_provision": 3700000, "net_income": 14491000, "net_income_to_common": 14491000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 238630000, "total_current_assets": 547698000, "total_assets": 1405313000, "short_term_debt": 38440000, "long_term_debt": 204187000, "total_debt": 364253000, "total_liabilities": 600073000, "total_equity": 805240000, "shares_outstanding": 49912000, "goodwill_and_intangibles": 126239000 }, "cash_flow": { "operating_cash_flow": 16620999, "capital_expenditure": 10760000, "free_cash_flow": 27380999, "dividends_paid": 2906000, "share_repurchases": -10020000, "shares_issued": null, "net_debt_issued": -5483000 } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/" } ], "coverage": { "factor_history_points": 7, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-07-19", "latest_financials_period_end": "2025-12-31" }, "schema": { "public_fields_only": true } }